[MAA] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 208.02%
YoY- 337.59%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 597,388 555,055 496,731 459,949 306,267 824,901 238,258 16.54%
PBT -5,475 -6,804 -19,192 16,373 -6,989 717 3,514 -
Tax -1,923 2,143 5,805 -471 6,989 -717 -1,428 5.08%
NP -7,398 -4,661 -13,387 15,902 0 0 2,086 -
-
NP to SH -6,916 -4,735 -13,387 15,902 -6,693 -568 2,086 -
-
Tax Rate - - - 2.88% - 100.00% 40.64% -
Total Cost 604,786 559,716 510,118 444,047 306,267 824,901 236,172 16.95%
-
Net Worth 388,295 330,076 325,547 279,996 265,927 294,463 299,441 4.42%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 388,295 330,076 325,547 279,996 265,927 294,463 299,441 4.42%
NOSH 152,272 152,109 152,124 152,172 149,397 149,473 112,150 5.22%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.24% -0.84% -2.70% 3.46% 0.00% 0.00% 0.88% -
ROE -1.78% -1.43% -4.11% 5.68% -2.52% -0.19% 0.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 392.31 364.91 326.53 302.26 205.00 551.87 212.44 10.75%
EPS -2.27 -3.11 -8.80 10.45 -4.48 -0.38 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.17 2.14 1.84 1.78 1.97 2.67 -0.76%
Adjusted Per Share Value based on latest NOSH - 152,172
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 226.51 210.46 188.35 174.40 116.13 312.78 90.34 16.54%
EPS -2.62 -1.80 -5.08 6.03 -2.54 -0.22 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4723 1.2516 1.2344 1.0617 1.0083 1.1165 1.1354 4.42%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.10 4.80 5.30 4.58 5.30 3.86 10.00 -
P/RPS 0.79 1.32 1.62 1.52 2.59 0.70 4.71 -25.72%
P/EPS -68.25 -154.20 -60.23 43.83 -118.30 -1,015.79 537.63 -
EY -1.47 -0.65 -1.66 2.28 -0.85 -0.10 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.21 2.48 2.49 2.98 1.96 3.75 -17.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 13/09/06 30/08/05 17/08/04 27/08/03 29/08/02 06/09/01 15/08/00 -
Price 1.38 4.60 4.82 4.98 5.15 5.15 9.75 -
P/RPS 0.35 1.26 1.48 1.65 2.51 0.93 4.59 -34.86%
P/EPS -30.38 -147.77 -54.77 47.66 -114.96 -1,355.26 524.19 -
EY -3.29 -0.68 -1.83 2.10 -0.87 -0.07 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 2.12 2.25 2.71 2.89 2.61 3.65 -27.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment